Y/e 31 Mar | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Growth matrix (%) | ||||
Revenue growth | (63) | (7.80) | (27) | 6.11 |
Op profit growth | (139) | (119) | (663) | (47) |
EBIT growth | (108) | (109) | (812) | (51) |
Net profit growth | (34) | (65) | (2,357) | (82) |
Profitability ratios (%) | ||||
OPM | (17) | 16.10 | (77) | 10 |
EBIT margin | (1.70) | 7.97 | (80) | 8.24 |
Net profit margin | (40) | (22) | (59) | 1.92 |
RoCE | (0.50) | 4.79 | (54) | 10.70 |
RoNW | (4.80) | (6.10) | (19) | 1.01 |
RoA | (2.70) | (3.40) | (9.90) | 0.62 |
Per share ratios () | ||||
EPS | (4.20) | (6.40) | -- | 1.47 |
Dividend per share | -- | -- | -- | -- |
Cash EPS | (7.80) | (12) | (21) | (3.30) |
Book value per share | 19.80 | 23.90 | 28.50 | 35.60 |
Valuation ratios | ||||
P/E | (1.50) | (1) | -- | 57.50 |
P/CEPS | (0.80) | (0.50) | (3.30) | (26) |
P/B | 0.32 | 0.28 | 2.46 | 2.38 |
EV/EBIDTA | 5.78 | 2.83 | (3) | 10.60 |
Payout (%) | ||||
Dividend payout | -- | -- | -- | -- |
Tax payout | 68.90 | 92.60 | (35) | (46) |
Liquidity ratios | ||||
Debtor days | 161 | 47.70 | 109 | 96.20 |
Inventory days | -- | -- | -- | 0.70 |
Creditor days | (344) | (109) | (21) | (19) |
Leverage ratios | ||||
Interest coverage | 0.08 | (0.70) | 7.78 | (1.70) |
Net debt / equity | 0.69 | 0.69 | (0.10) | 0.91 |
Net debt / op. profit | (7.70) | 3.64 | 0.17 | 4.20 |
Cost breakup () | ||||
Material costs | -- | -- | -- | -- |
Employee costs | (26) | (16) | (18) | (13) |
Other costs | (91) | (68) | (160) | (77) |
Y/e 31 Mar( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Revenue | 75.20 | 205 | 223 | 305 |
yoy growth (%) | (63) | (7.80) | (27) | 6.11 |
Raw materials | -- | -- | -- | -- |
As % of sales | -- | -- | -- | -- |
Employee costs | (19) | (32) | (39) | (39) |
As % of sales | 25.90 | 15.60 | 17.70 | 13 |
Other costs | (69) | (140) | (355) | (235) |
As % of sales | 91.20 | 68.40 | 160 | 77 |
Operating profit | (13) | 33 | (172) | 30.50 |
OPM | (17) | 16.10 | (77) | 10 |
Depreciation | (26) | (43) | (21) | (19) |
Interest expense | (17) | (24) | (23) | (14) |
Other income | 37.90 | 26.30 | 14.50 | 13.40 |
Profit before tax | (18) | (7.70) | (202) | 10.70 |
Taxes | (12) | (7.10) | 69.90 | (4.90) |
Tax rate | 68.90 | 92.60 | (35) | (46) |
Minorities and other | -- | -- | -- | -- |
Adj. profit | (30) | (15) | (132) | 5.84 |
Exceptional items | -- | (31) | -- | -- |
Net profit | (30) | (46) | (132) | 5.84 |
yoy growth (%) | (34) | (65) | (2,357) | (82) |
NPM | (40) | (22) | (59) | 1.92 |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2018 | Mar-2017 |
---|---|---|---|---|
Profit before tax | (18) | (7.70) | (202) | 10.70 |
Depreciation | (26) | (43) | (21) | (19) |
Tax paid | (12) | (7.10) | 69.90 | (4.90) |
Working capital | 39.20 | 12.30 | 197 | 116 |
Other operating items | -- | -- | -- | -- |
Operating cashflow | (17) | (45) | 43.70 | 103 |
Capital expenditure | 216 | 242 | 54.30 | 17.30 |
Free cash flow | 199 | 196 | 98 | 120 |
Equity raised | 152 | 206 | 359 | 168 |
Investments | (24) | (7.60) | (17) | (12) |
Debt financing/disposal | 104 | 130 | 173 | 145 |
Dividends paid | -- | -- | -- | -- |
Other items | -- | -- | -- | -- |
Net in cash | 430 | 525 | 612 | 421 |
Y/e 31 Mar ( In .Cr) | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|
Equity capital | 72.20 | 72.20 | 72.20 | 71.80 |
Preference capital | -- | -- | -- | -- |
Reserves | 70.70 | 101 | 147 | 133 |
Net worth | 143 | 173 | 219 | 205 |
Minority interest | ||||
Debt | 108 | 130 | 132 | 173 |
Deferred tax liabilities (net) | 1.14 | 2.01 | -- | 0.07 |
Total liabilities | 252 | 305 | 351 | 378 |
Fixed assets | 113 | 148 | 114 | 65.60 |
Intangible assets | ||||
Investments | -- | 6.43 | -- | -- |
Deferred tax asset (net) | 72.40 | 83.60 | 86.70 | 91.10 |
Net working capital | 57.40 | 57.20 | 141 | 18.50 |
Inventories | -- | -- | -- | -- |
Inventory Days | -- | -- | -- | -- |
Sundry debtors | 30.50 | 35.90 | 25.50 | 17.70 |
Debtor days | 148 | 63.90 | -- | 28.90 |
Other current assets | 152 | 144 | 218 | 97.30 |
Sundry creditors | (89) | (77) | (26) | (26) |
Creditor days | 433 | 137 | -- | 42.30 |
Other current liabilities | (36) | (46) | (76) | (71) |
Cash | 9.28 | 10.30 | 9.42 | 203 |
Total assets | 252 | 305 | 351 | 378 |
Particulars ( Rupees In Crores.) | Mar-2022 | Mar-2021 | Mar-2020 | Mar-2019 | Mar-2018 |
---|---|---|---|---|---|
Gross Sales | 53.10 | 75.20 | 205 | 229 | 223 |
Excise Duty | -- | -- | -- | -- | -- |
Net Sales | 53.10 | 75.20 | 205 | 229 | 223 |
Other Operating Income | -- | -- | -- | -- | -- |
Other Income | 15 | 37.90 | 26.30 | 20.80 | 14.50 |
Total Income | 68 | 113 | 231 | 249 | 237 |
Total Expenditure ** | 65.60 | 88 | 203 | 200 | 394 |
PBIDT | 2.47 | 25.10 | 28.10 | 49.30 | (157) |
Interest | 10.60 | 16.60 | 24 | 19.80 | 23 |
PBDT | (8.20) | 8.44 | 4.05 | 29.50 | (180) |
Depreciation | 14.70 | 26.30 | 42.90 | 18.10 | 21.40 |
Minority Interest Before NP | -- | -- | -- | -- | -- |
Tax | 2.66 | 12.30 | 7.11 | (0.10) | (70) |
Deferred Tax | -- | -- | -- | 2.37 | -- |
Reported Profit After Tax | (26) | (30) | (46) | 9.12 | (132) |
Minority Interest After NP | -- | -- | -- | -- | -- |
Net Profit after Minority Interest | (26) | (30) | (46) | 9.12 | (132) |
Extra-ordinary Items | -- | -- | (25) | -- | -- |
Adjusted Profit After Extra-ordinary item | (26) | (30) | (20) | 9.12 | (132) |
EPS (Unit Curr.) | (3.50) | (4.20) | (6.40) | 1.27 | (33) |
Book Value (Unit Curr.) | -- | -- | -- | -- | -- |
Dividend (%) | -- | -- | -- | -- | -- |
Equity | 72.20 | 72.20 | 72.20 | 72.20 | 71.80 |
Public Shareholding (Number) | -- | -- | -- | -- | -- |
Public Shareholding (%) | -- | -- | -- | -- | -- |
Pledged/Encumbered - No. of Shares | -- | -- | -- | -- | -- |
Pledged/Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
Pledged/Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
Non Encumbered - No. of Shares | -- | -- | -- | -- | -- |
Non Encumbered - % in Total Promoters Holding | -- | -- | -- | -- | -- |
Non Encumbered - % in Total Equity | -- | -- | -- | -- | -- |
PBIDTM(%) | 4.66 | 33.30 | 13.70 | 21.60 | (71) |
PBDTM(%) | (15) | 11.20 | 1.97 | 12.90 | (81) |
PATM(%) | (48) | (40) | (22) | 3.99 | (59) |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity